Highlights

[M&G] YoY Quarter Result on 2015-12-31 [#4]

Stock [M&G]: MARINE & GENERAL BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -202.37%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/20 30/04/19 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 54,869 16,207 58,796 74,387 72,563 86,820 65,814 -2.06%
  YoY % 238.55% -72.44% -20.96% 2.51% -16.42% 31.92% -
  Horiz. % 83.37% 24.63% 89.34% 113.03% 110.25% 131.92% 100.00%
PBT -23,779 -31,771 -8,800 12,374 8,215 4,925 169 -
  YoY % 25.16% -261.03% -171.12% 50.63% 66.80% 2,814.20% -
  Horiz. % -14,070.42% -18,799.41% -5,207.10% 7,321.89% 4,860.95% 2,914.20% 100.00%
Tax -253 -4 -392 2,208 -1,963 -4,911 -1,510 -18.46%
  YoY % -6,225.00% 98.98% -117.75% 212.48% 60.03% -225.23% -
  Horiz. % 16.75% 0.26% 25.96% -146.23% 130.00% 325.23% 100.00%
NP -24,032 -31,775 -9,192 14,582 6,252 14 -1,341 39.04%
  YoY % 24.37% -245.68% -163.04% 133.24% 44,557.14% 101.04% -
  Horiz. % 1,792.10% 2,369.50% 685.46% -1,087.40% -466.22% -1.04% 100.00%
NP to SH -17,307 -22,512 -3,317 -19,089 -20,763 -2,525 -1,912 28.61%
  YoY % 23.12% -578.69% 82.62% 8.06% -722.30% -32.06% -
  Horiz. % 905.18% 1,177.41% 173.48% 998.38% 1,085.93% 132.06% 100.00%
Tax Rate - % - % - % -17.84 % 23.90 % 99.72 % 893.49 % -
  YoY % 0.00% 0.00% 0.00% -174.64% -76.03% -88.84% -
  Horiz. % 0.00% 0.00% 0.00% -2.00% 2.67% 11.16% 100.00%
Total Cost 78,901 47,982 67,988 59,805 66,311 86,806 67,155 1.86%
  YoY % 64.44% -29.43% 13.68% -9.81% -23.61% 29.26% -
  Horiz. % 117.49% 71.45% 101.24% 89.06% 98.74% 129.26% 100.00%
Net Worth 41,840 89,181 18,961,171 17,609,061 13,064,536 124,735 123,285 -11.61%
  YoY % -53.08% -99.53% 7.68% 34.79% 10,373.83% 1.18% -
  Horiz. % 33.94% 72.34% 15,379.86% 14,283.13% 10,596.96% 101.18% 100.00%
Dividend
30/04/20 30/04/19 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/20 30/04/19 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 41,840 89,181 18,961,171 17,609,061 13,064,536 124,735 123,285 -11.61%
  YoY % -53.08% -99.53% 7.68% 34.79% 10,373.83% 1.18% -
  Horiz. % 33.94% 72.34% 15,379.86% 14,283.13% 10,596.96% 101.18% 100.00%
NOSH 723,878 723,878 705,744 491,984 411,481 388,461 382,400 7.56%
  YoY % 0.00% 2.57% 43.45% 19.56% 5.93% 1.59% -
  Horiz. % 189.30% 189.30% 184.56% 128.66% 107.60% 101.59% 100.00%
Ratio Analysis
30/04/20 30/04/19 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin -43.80 % -196.06 % -15.63 % 19.60 % 8.62 % 0.02 % -2.04 % 41.94%
  YoY % 77.66% -1,154.38% -179.74% 127.38% 43,000.00% 100.98% -
  Horiz. % 2,147.06% 9,610.78% 766.18% -960.78% -422.55% -0.98% 100.00%
ROE -41.36 % -25.24 % -0.02 % -0.11 % -0.16 % -2.02 % -1.55 % 45.51%
  YoY % -63.87% -126,100.00% 81.82% 31.25% 92.08% -30.32% -
  Horiz. % 2,668.39% 1,628.39% 1.29% 7.10% 10.32% 130.32% 100.00%
Per Share
30/04/20 30/04/19 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 7.58 2.24 8.33 15.12 17.63 22.35 17.21 -8.94%
  YoY % 238.39% -73.11% -44.91% -14.24% -21.12% 29.87% -
  Horiz. % 44.04% 13.02% 48.40% 87.86% 102.44% 129.87% 100.00%
EPS -2.39 -3.11 -0.47 -3.88 -4.97 -0.65 -0.50 19.56%
  YoY % 23.15% -561.70% 87.89% 21.93% -664.62% -30.00% -
  Horiz. % 478.00% 622.00% 94.00% 776.00% 994.00% 130.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0578 0.1232 26.8669 35.7919 31.7500 0.3211 0.3224 -17.82%
  YoY % -53.08% -99.54% -24.94% 12.73% 9,787.89% -0.40% -
  Horiz. % 17.93% 38.21% 8,333.41% 11,101.71% 9,848.01% 99.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 723,878
30/04/20 30/04/19 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 7.58 2.24 8.12 10.28 10.02 11.99 9.09 -2.05%
  YoY % 238.39% -72.41% -21.01% 2.59% -16.43% 31.90% -
  Horiz. % 83.39% 24.64% 89.33% 113.09% 110.23% 131.90% 100.00%
EPS -2.39 -3.11 -0.46 -2.64 -2.87 -0.35 -0.26 28.83%
  YoY % 23.15% -576.09% 82.58% 8.01% -720.00% -34.62% -
  Horiz. % 919.23% 1,196.15% 176.92% 1,015.38% 1,103.85% 134.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0578 0.1232 26.1939 24.3260 18.0480 0.1723 0.1703 -11.61%
  YoY % -53.08% -99.53% 7.68% 34.79% 10,374.75% 1.17% -
  Horiz. % 33.94% 72.34% 15,381.03% 14,284.20% 10,597.77% 101.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 30/04/20 30/04/19 31/12/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.0600 0.0850 0.3850 1.2000 0.3750 0.3800 0.2900 -
P/RPS 0.79 3.80 0.00 7.94 2.13 1.70 1.68 -8.26%
  YoY % -79.21% 0.00% 0.00% 272.77% 25.29% 1.19% -
  Horiz. % 47.02% 226.19% 0.00% 472.62% 126.79% 101.19% 100.00%
P/EPS -2.51 -2.73 0.00 -30.93 -7.43 -58.46 -58.00 -30.14%
  YoY % 8.06% 0.00% 0.00% -316.29% 87.29% -0.79% -
  Horiz. % 4.33% 4.71% -0.00% 53.33% 12.81% 100.79% 100.00%
EY -39.85 -36.59 0.00 -3.23 -13.46 -1.71 -1.72 43.18%
  YoY % -8.91% 0.00% 0.00% 76.00% -687.13% 0.58% -
  Horiz. % 2,316.86% 2,127.33% -0.00% 187.79% 782.56% 99.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.04 0.69 0.01 0.03 0.01 1.18 0.90 1.66%
  YoY % 50.72% 6,800.00% -66.67% 200.00% -99.15% 31.11% -
  Horiz. % 115.56% 76.67% 1.11% 3.33% 1.11% 131.11% 100.00%
Price Multiplier on Announcement Date
30/04/20 30/04/19 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 30/07/20 26/06/19 26/02/16 30/09/14 20/09/13 28/09/12 27/09/11 -
Price 0.0650 0.0850 0.4250 0.8600 0.4100 0.3700 0.2100 -
P/RPS 0.86 3.80 0.00 5.69 2.32 1.66 1.22 -3.91%
  YoY % -77.37% 0.00% 0.00% 145.26% 39.76% 36.07% -
  Horiz. % 70.49% 311.48% 0.00% 466.39% 190.16% 136.07% 100.00%
P/EPS -2.72 -2.73 0.00 -22.16 -8.13 -56.92 -42.00 -26.84%
  YoY % 0.37% 0.00% 0.00% -172.57% 85.72% -35.52% -
  Horiz. % 6.48% 6.50% -0.00% 52.76% 19.36% 135.52% 100.00%
EY -36.78 -36.59 0.00 -4.51 -12.31 -1.76 -2.38 36.71%
  YoY % -0.52% 0.00% 0.00% 63.36% -599.43% 26.05% -
  Horiz. % 1,545.38% 1,537.39% -0.00% 189.50% 517.23% 73.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.12 0.69 0.02 0.02 0.01 1.15 0.65 6.41%
  YoY % 62.32% 3,350.00% 0.00% 100.00% -99.13% 76.92% -
  Horiz. % 172.31% 106.15% 3.08% 3.08% 1.54% 176.92% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS